[KAWAN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -4.9%
YoY- -18.73%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 266,386 217,398 204,029 195,049 192,956 169,936 152,497 9.73%
PBT 33,862 20,799 27,380 33,810 42,913 38,420 28,182 3.10%
Tax -4,624 -4,053 -6,391 -6,112 -8,869 -7,574 -5,887 -3.94%
NP 29,238 16,746 20,989 27,698 34,044 30,846 22,295 4.61%
-
NP to SH 29,601 16,777 20,989 27,681 34,061 30,844 22,285 4.84%
-
Tax Rate 13.66% 19.49% 23.34% 18.08% 20.67% 19.71% 20.89% -
Total Cost 237,148 200,652 183,040 167,351 158,912 139,090 130,202 10.49%
-
Net Worth 345,138 323,567 312,782 301,996 269,554 220,454 158,946 13.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,785 8,987 8,987 8,987 7,610 5,511 - -
Div Payout % 36.44% 53.57% 42.82% 32.47% 22.34% 17.87% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 345,138 323,567 312,782 301,996 269,554 220,454 158,946 13.78%
NOSH 359,519 359,519 359,519 359,519 269,554 220,454 182,697 11.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.98% 7.70% 10.29% 14.20% 17.64% 18.15% 14.62% -
ROE 8.58% 5.19% 6.71% 9.17% 12.64% 13.99% 14.02% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 74.09 60.47 56.75 54.25 71.58 77.08 83.47 -1.96%
EPS 8.23 4.67 5.84 7.70 12.64 13.99 12.20 -6.34%
DPS 3.00 2.50 2.50 2.50 2.82 2.50 0.00 -
NAPS 0.96 0.90 0.87 0.84 1.00 1.00 0.87 1.65%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 73.18 59.72 56.05 53.58 53.00 46.68 41.89 9.73%
EPS 8.13 4.61 5.77 7.60 9.36 8.47 6.12 4.84%
DPS 2.96 2.47 2.47 2.47 2.09 1.51 0.00 -
NAPS 0.9481 0.8888 0.8592 0.8296 0.7405 0.6056 0.4366 13.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.86 1.04 1.68 2.22 4.18 3.47 1.80 -
P/RPS 2.51 1.72 2.96 4.09 5.84 4.50 2.16 2.53%
P/EPS 22.59 22.29 28.78 28.83 33.08 24.80 14.76 7.34%
EY 4.43 4.49 3.48 3.47 3.02 4.03 6.78 -6.84%
DY 1.61 2.40 1.49 1.13 0.68 0.72 0.00 -
P/NAPS 1.94 1.16 1.93 2.64 4.18 3.47 2.07 -1.07%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 28/05/20 30/05/19 24/05/18 09/06/17 30/05/16 28/05/15 -
Price 2.06 1.70 1.40 2.15 4.75 3.00 1.84 -
P/RPS 2.78 2.81 2.47 3.96 6.64 3.89 2.20 3.97%
P/EPS 25.02 36.43 23.98 27.92 37.59 21.44 15.08 8.79%
EY 4.00 2.75 4.17 3.58 2.66 4.66 6.63 -8.06%
DY 1.46 1.47 1.79 1.16 0.59 0.83 0.00 -
P/NAPS 2.15 1.89 1.61 2.56 4.75 3.00 2.11 0.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment